$331,000
NAL Estimated Property Value2935 Reata, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Vinyl
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APNR-8143-00A-0180-1
Lot Number18
SubdivisionCimarron Estates Phase Ii (Cwy)
Land UseResidential
Legal DescriptionCIMARRON ESTATES PHASE II (CWY), BLK A, LOT 18
Census Tract031321
Assessed Land Value$90,000
Assessed Improvement Value$236,227
Assessment Year2025
About this property
Perfect 3 bedroom 2 bathroom Brick home in Cimarron Estates in Wylie with large fenced in back yard. New Roof and location makes this one a no brainer. This is Must See.
Investor Tools
$331,000
Estimated Property Value
$198,993Estimated Mortgage Balance
$132,007Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,986 /month
Positive
Cash Flow Estimate:
$662 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$665/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,331
$326,227
2025
$90,000
$236,227
$326,227
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,331
$326,227
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tiger Loans Inc
Unknown
$217,500
No
First
Nov 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,993
$132,007
39%
60%
$1,305/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,305/mo
+$1,255/mo
9.3%
